Highlights

[SPB] YoY Quarter Result on 2018-10-31 [#4]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     -102.99%    YoY -     -104.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 46,513 45,225 35,349 28,039 27,199 59,745 55,893 -3.01%
  YoY % 2.85% 27.94% 26.07% 3.09% -54.47% 6.89% -
  Horiz. % 83.22% 80.91% 63.24% 50.17% 48.66% 106.89% 100.00%
PBT 3,771 34,692 84,106 514,738 40,892 49,259 56,761 -36.35%
  YoY % -89.13% -58.75% -83.66% 1,158.77% -16.99% -13.22% -
  Horiz. % 6.64% 61.12% 148.18% 906.85% 72.04% 86.78% 100.00%
Tax -4,764 -14,248 -26,708 -30,919 -11,390 -12,596 -35,287 -28.36%
  YoY % 66.56% 46.65% 13.62% -171.46% 9.57% 64.30% -
  Horiz. % 13.50% 40.38% 75.69% 87.62% 32.28% 35.70% 100.00%
NP -993 20,444 57,398 483,819 29,502 36,663 21,474 -
  YoY % -104.86% -64.38% -88.14% 1,539.95% -19.53% 70.73% -
  Horiz. % -4.62% 95.20% 267.29% 2,253.05% 137.38% 170.73% 100.00%
NP to SH -993 20,444 57,398 483,819 30,660 34,340 19,285 -
  YoY % -104.86% -64.38% -88.14% 1,478.01% -10.72% 78.07% -
  Horiz. % -5.15% 106.01% 297.63% 2,508.78% 158.98% 178.07% 100.00%
Tax Rate 126.33 % 41.07 % 31.76 % 6.01 % 27.85 % 25.57 % 62.17 % 12.54%
  YoY % 207.60% 29.31% 428.45% -78.42% 8.92% -58.87% -
  Horiz. % 203.20% 66.06% 51.09% 9.67% 44.80% 41.13% 100.00%
Total Cost 47,506 24,781 -22,049 -455,780 -2,303 23,082 34,419 5.52%
  YoY % 91.70% 212.39% 95.16% -19,690.71% -109.98% -32.94% -
  Horiz. % 138.02% 72.00% -64.06% -1,324.21% -6.69% 67.06% 100.00%
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,041,708 1,948,308 1,887,248 4.54%
  YoY % -2.98% 1.09% -3.43% 27.40% 4.79% 3.24% -
  Horiz. % 130.55% 134.55% 133.10% 137.83% 108.18% 103.24% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - 171,808 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 35.51 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,041,708 1,948,308 1,887,248 4.54%
  YoY % -2.98% 1.09% -3.43% 27.40% 4.79% 3.24% -
  Horiz. % 130.55% 134.55% 133.10% 137.83% 108.18% 103.24% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -2.13 % 45.21 % 162.38 % 1,725.52 % 108.47 % 61.37 % 38.42 % -
  YoY % -104.71% -72.16% -90.59% 1,490.78% 76.75% 59.73% -
  Horiz. % -5.54% 117.67% 422.64% 4,491.20% 282.33% 159.73% 100.00%
ROE -0.04 % 0.81 % 2.29 % 18.60 % 1.50 % 1.76 % 1.02 % -
  YoY % -104.94% -64.63% -87.69% 1,140.00% -14.77% 72.55% -
  Horiz. % -3.92% 79.41% 224.51% 1,823.53% 147.06% 172.55% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 13.54 13.16 10.29 8.16 7.91 17.39 16.26 -3.00%
  YoY % 2.89% 27.89% 26.10% 3.16% -54.51% 6.95% -
  Horiz. % 83.27% 80.93% 63.28% 50.18% 48.65% 106.95% 100.00%
EPS -0.29 5.95 16.70 140.80 8.92 9.99 5.61 -
  YoY % -104.87% -64.37% -88.14% 1,478.48% -10.71% 78.07% -
  Horiz. % -5.17% 106.06% 297.68% 2,509.80% 159.00% 178.07% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.1700 7.3900 7.3100 7.5700 5.9400 5.6700 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 13.54 13.16 10.29 8.16 7.91 17.39 16.26 -3.00%
  YoY % 2.89% 27.89% 26.10% 3.16% -54.51% 6.95% -
  Horiz. % 83.27% 80.93% 63.28% 50.18% 48.65% 106.95% 100.00%
EPS -0.29 5.95 16.70 140.80 8.92 9.99 5.61 -
  YoY % -104.87% -64.37% -88.14% 1,478.48% -10.71% 78.07% -
  Horiz. % -5.17% 106.06% 297.68% 2,509.80% 159.00% 178.07% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.1700 7.3900 7.3100 7.5700 5.9400 5.6700 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 5.3600 4.8000 5.0000 5.3000 5.8600 4.1900 3.5000 -
P/RPS 39.60 36.47 48.60 64.95 74.05 24.10 21.51 10.70%
  YoY % 8.58% -24.96% -25.17% -12.29% 207.26% 12.04% -
  Horiz. % 184.10% 169.55% 225.94% 301.95% 344.26% 112.04% 100.00%
P/EPS -1,854.77 80.68 29.93 3.76 68.26 41.93 62.39 -
  YoY % -2,398.92% 169.56% 696.01% -94.49% 62.80% -32.79% -
  Horiz. % -2,972.86% 129.32% 47.97% 6.03% 109.41% 67.21% 100.00%
EY -0.05 1.24 3.34 26.57 1.46 2.39 1.60 -
  YoY % -104.03% -62.87% -87.43% 1,719.86% -38.91% 49.38% -
  Horiz. % -3.12% 77.50% 208.75% 1,660.62% 91.25% 149.38% 100.00%
DY 0.00 0.00 0.00 9.43 2.05 0.00 2.86 -
  YoY % 0.00% 0.00% 0.00% 360.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 329.72% 71.68% 0.00% 100.00%
P/NAPS 0.75 0.65 0.68 0.70 0.99 0.74 0.64 2.68%
  YoY % 15.38% -4.41% -2.86% -29.29% 33.78% 15.63% -
  Horiz. % 117.19% 101.56% 106.25% 109.38% 154.69% 115.62% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 27/12/17 27/12/16 28/12/15 29/12/14 30/12/13 28/12/12 -
Price 5.6900 5.0200 4.5500 5.5500 5.2300 4.8000 3.3500 -
P/RPS 42.04 38.14 44.23 68.02 66.09 27.61 20.59 12.63%
  YoY % 10.23% -13.77% -34.98% 2.92% 139.37% 34.09% -
  Horiz. % 204.18% 185.24% 214.81% 330.35% 320.98% 134.09% 100.00%
P/EPS -1,968.96 84.37 27.24 3.94 60.93 48.03 59.71 -
  YoY % -2,433.72% 209.73% 591.37% -93.53% 26.86% -19.56% -
  Horiz. % -3,297.54% 141.30% 45.62% 6.60% 102.04% 80.44% 100.00%
EY -0.05 1.19 3.67 25.37 1.64 2.08 1.67 -
  YoY % -104.20% -67.57% -85.53% 1,446.95% -21.15% 24.55% -
  Horiz. % -2.99% 71.26% 219.76% 1,519.16% 98.20% 124.55% 100.00%
DY 0.00 0.00 0.00 9.01 2.29 0.00 2.99 -
  YoY % 0.00% 0.00% 0.00% 293.45% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 301.34% 76.59% 0.00% 100.00%
P/NAPS 0.79 0.68 0.62 0.73 0.88 0.85 0.61 4.40%
  YoY % 16.18% 9.68% -15.07% -17.05% 3.53% 39.34% -
  Horiz. % 129.51% 111.48% 101.64% 119.67% 144.26% 139.34% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  514  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.015 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.02 
Partners & Brokers